Property Info
- MLS O6336558
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1113
- Living Area (sqft) 896
- Foundation Crawlspace, Other, Slab
- Min Lease Crawlspace, Other, Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield7.6% | Annual Rent$25,200.00 | Property Taxes$1,787.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,787.68 | $8,938.40 | $17,876.80 | |||
| Net Cash Flow | $23,412.32 | $117,061.60 | $234,123.20 |